30.98
Revenue¥B
25.27
26.82
28.70
30.41
32.44
34.90
37.58
40.33
42.68
45.44
33.96
6.97%
6.72%
65
16.29
Revenue growth%
7.04
9.13
7.03
5.29
7.39
6.92
7.18
5.16
4.38
4.43
14.26
5.16
6.98
61
5.79
Gross margin%
22.05
22.25
21.41
22.41
21.48
20.29
22.18
24.72
23.81
23.38
19.79
23.38
22.21
18
23.30
Operating margin%
3.97
3.56
3.37
6.03
4.06
4.76
3.43
3.71
3.39
2.54
16.14
3.43
3.64
86
14.73
Net margin%
8.28
9.20
7.11
6.64
4.26
2.77
4.10
5.96
7.17
5.58
3.86
5.58
6.30
49
28.28
P/E ratio (avg)x
46.20
53.61
49.56
45.90
44.98
47.79
44.55
44.08
50.97
58.18
21.06
47.79
46.99
24
9.672
EV/EBITx
13.97
12.90
13.95
13.81
14.16
13.33
14.38
14.20
14.06
12.49
30.47
14.06
13.96
86
28.22
FCF yield (avg)%
9.47
6.58
8.17
9.58
8.22
7.38
9.46
12.31
15.18
13.15
5.29
12.31
9.46
79
25.02
FCF margin%
7.11
5.54
5.09
2.16
0.40
0.40
1.16
3.43
0.99
2.20
6.02
1.16
2.18
49
1.730
FCF / Net incomex
1.828
1.939
1.897
2.135
2.210
2.461
2.659
2.462
2.635
2.896
0.509
2.635
2.336
58
11.17
ROIC%
11.18
11.17
13.67
13.95
13.18
12.94
10.72
8.33
9.32
9.84
14.68
9.84
11.18
6
3.49
Return on equity%
20.29
19.64
20.70
22.19
21.56
22.72
20.25
18.36
17.67
19.53
21.78
19.53
20.27
72
15.61
Return on assets%
25.46
23.46
20.78
19.24
20.36
19.61
17.35
15.22
17.20
18.77
29.53
17.35
19.43
87
23,855
EPS¥
6,275
5,695
5,807
6,351
6,680
6,087
5,949
5,898
5,968
5,791
24,466
(2.81%)
0.43%
—
7.25
EPS growth%
21.67
21.48
22.87
24.30
21.85
20.98
19.61
21.98
19.44
17.64
6.14
19.61
21.58
27
19,234
Bookvalue per sh¥
31,309
33,508
33,033
35,850
41,747
48,241
56,994
53,882
62,688
63,579
19,231
8.78%
8.67%
—
31,043
FCF per share¥
25,556
25,777
23,649
23,428
24,967
22,338
19,833
21,695
22,539
21,651
27,860
(2.81%)
(1.01%)
—
25,945
Dividend per sh¥
13,508
13,573
13,288
14,039
14,653
12,967
11,679
11,744
11,143
9,560
17,924
(8.19%)
(4.85%)
—
21.97
Div yield (avg)%
16.04
16.80
17.01
19.42
16.79
16.94
15.49
16.42
14.60
14.08
8.12
15.49
16.61
63
27.13
Payout ratio%
17.56
19.72
21.26
19.22
19.46
17.21
17.53
17.67
19.50
17.08
2.04
17.53
18.44
56
0.985
Shares (diluted)M
1.067
0.991
1.059
1.010
1.128
1.223
1.315
1.353
1.300
1.178
0.966
0.87%
1.07%
47
2.86
Buyback yield%
21.63
23.04
25.82
27.91
28.10
26.60
24.97
24.83
22.03
24.64
19.98
24.83
24.90
44
0.135
D/E ratiox
1.494
1.481
1.718
1.977
1.891
1.860
1.781
2.055
2.378
2.201
1.364
2.055
1.876
16
25.32
Enterprise value¥B
9.117
9.694
8.922
8.821
9.591
10.48
11.37
10.81
11.82
13.10
40.77
6.44%
4.75%
32
9.848
LT debt¥B
21.70
19.59
19.20
17.51
18.31
20.05
21.45
18.95
18.90
19.72
15.53
1.49%
(1.79%)
62
Revenue
¥45.44B
6.72%
1.00×
Cost of revenue
¥29.48B
6.66%
0.99×
Operating expenses
¥8.680B
6.85%
1.01×
Cash and investments
16.43%
Spread over hurdle
22.97%